Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $67,368 initial cash invested.
-7.32%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,095
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,095
Total Expenses
$2,506
Mortgage P&I
74%
$1,559
Property Taxes
12%
$255
Home Insurance
5%
$114
HOA
2%
$32
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0